Mitsubishi Estate Company,Limited

8802 TSE Real Estate Real Estate
TSE Prime
¥3,602.00
-1.10%
Delayed · cached 15 min

Fair value analysis

8802
Mitsubishi Estate Company,Limited
Real EstateReal Estate
¥3,602.00
Close used for this calculation
¥2,986.02Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
41/100
Profitability15/25
Returns7/25
Balance Sheet5/25
Efficiency14/25
Growth6/25
Average
Quality radar
41Prof.15/25Ret.7/25Eff.14/25B.Sht5/25Growth6/25

Consensus fair value

¥2,986.02
Above FV
▼ -17.1% against the close used
Model range ¥1,389.66 – ¥3,636.00
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.

Price target range & 52-week position

Bear¥1,389.66Fair value¥2,986.02Bull¥3,636.00
FairClose
52-week traded range
52W low ¥3,204.0052W high ¥5,308.00

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading above the consensus fair value

Mitsubishi Estate Company,Limited closed at ¥3,602.00, 20.6% above the consensus fair value of ¥2,986.02 drawn from 9 valuation models.

Financial DNA score 41/100 — Average. P/E of 19.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥3,608.55
+0.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥3,015.80
-16.3%
√(22.5 × EPS × BVPS)
EPS=181.8, BVPS=2223.46 · outside Graham range (P/E 19.8, P/B 1.6) — asset-light, treat as a rough floor
P/E Fair Value
¥3,636.00
+0.9%
EPS × 20x (sector P/E)
EPS=181.8, Sector P/E=20x
Peter Lynch (PEG)
¥1,714.37
-52.4%
EPS × Growth% (PEG = 1 is fair)
EPS=181.8, g=9.4%
EV/EBITDA
¥2,582.22
-28.3%
(EBITDA × 14.7x − Net Debt) ÷ Shares
EBITDA=437.76B
Dividend Discount (DDM)
¥2,489.70
-30.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=46.11, r=10%, g=8%
Book Value (P/B)
¥1,389.66
-61.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2223.46, ROE=8.5%, g=6%, r=10%
Reverse DCF
¥3,602.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 7% | Historical: 9.4%
Margin of Safety
¥2,565.09
-28.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3420.12, MoS=25%

Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.

Educational data only. Not a recommendation to buy, sell or hold any security.

Educational data only. Not a recommendation to buy, sell or hold any security.